Financhill
Sell
27

UAA Quote, Financials, Valuation and Earnings

Last price:
$4.63
Seasonality move :
-0.53%
Day range:
$4.56 - $4.66
52-week range:
$4.13 - $8.72
Dividend yield:
0%
P/E ratio:
20.20x
P/S ratio:
0.39x
P/B ratio:
1.06x
Volume:
4.8M
Avg. volume:
9.9M
1-year change:
-45.13%
Market cap:
$2B
Revenue:
$5.2B
EPS (TTM):
-$0.20
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $5.9B $5.7B $5.2B
Revenue Growth (YoY) -- -- 2.97% -2.81% -9.28%
 
Cost of Revenues -- -- $3.3B $3.1B $2.7B
Gross Profit -- -- $2.6B $2.6B $2.5B
Gross Profit Margin -- -- 44.3% 46.11% 47.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $2.4B $2.4B $2.6B
Other Inc / (Exp) -- -- $17.1M $32.1M -$71.4M
Operating Expenses -- -- $2.4B $2.4B $2.3B
Operating Income -- -- $219.1M $232.7M $171.1M
 
Net Interest Expenses -- -- $12.8M -- $6.1M
EBT. Incl. Unusual Items -- -- $267.9M $262.1M -$204.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$108.6M $30M -$2.9M
Net Income to Company -- -- $374.5M $232M -$201.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $374.5M $232M -$201.3M
 
Basic EPS (Cont. Ops) -- -- $0.83 $0.53 -$0.47
Diluted EPS (Cont. Ops) -- -- $0.81 $0.52 -$0.47
Weighted Average Basic Share -- -- $451.4M $440.3M $432.2M
Weighted Average Diluted Share -- -- $461.5M $451M $432.2M
 
EBITDA -- -- $354.5M $375.2M $306.9M
EBIT -- -- $219.1M $232.7M $171.1M
 
Revenue (Reported) -- -- $5.9B $5.7B $5.2B
Operating Income (Reported) -- -- $219.1M $232.7M $171.1M
Operating Income (Adjusted) -- -- $219.1M $232.7M $171.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.6B $1.6B $1.4B $1.3B
Revenue Growth (YoY) 8% 15.24% 0.35% -10.43% -4.27%
 
Cost of Revenues $761.4M $861.4M $819.1M $703.7M $699.8M
Gross Profit $786.1M $698.7M $746.5M $698.6M $642.6M
Gross Profit Margin 50.8% 44.79% 47.68% 49.82% 47.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $599.4M $594.4M $609.1M $519.8M $581.6M
Other Inc / (Exp) -$46.1M -$5.8M -$6.1M -$6.6M --
Operating Expenses $598.8M $593.9M $608.7M $519.4M $581.4M
Operating Income $187.3M $104.8M $137.9M $179.1M $61.2M
 
Net Interest Expenses $9.3M $3.5M $364K $1.7M $8.6M
EBT. Incl. Unusual Items $133.3M $110.1M $133M $167.9M $7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M $22.3M $28.4M -$2.1M $25.9M
Net Income to Company $113.4M $86.9M $104.7M $170.4M -$18.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $113.4M $86.9M $104.7M $170.4M -$18.8M
 
Basic EPS (Cont. Ops) $0.24 $0.19 $0.24 $0.39 -$0.04
Diluted EPS (Cont. Ops) $0.24 $0.19 $0.23 $0.39 -$0.04
Weighted Average Basic Share $470M $454.3M $443.5M $432.2M $428.4M
Weighted Average Diluted Share $473.1M $464.1M $453.7M $435.7M $428.4M
 
EBITDA $224.5M $138.5M $171.6M $211.9M $88.4M
EBIT $187.3M $104.8M $137.9M $179.1M $61.2M
 
Revenue (Reported) $1.5B $1.6B $1.6B $1.4B $1.3B
Operating Income (Reported) $187.3M $104.8M $137.9M $179.1M $61.2M
Operating Income (Adjusted) $187.3M $104.8M $137.9M $179.1M $61.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.6B $6B $5.8B $5.4B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.1B $3.2B $2.9B $2.6B
Gross Profit $2.8B $2.9B $2.6B $2.5B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.5B $2.4B $2.6B $2.4B
Other Inc / (Exp) $25.1M -$66.8M $24.9M $9.8M --
Operating Expenses $2.2B $2.5B $2.4B $2.3B $2B
Operating Income $532M $437.5M $254.5M $245.6M $368.8M
 
Net Interest Expenses $51.7M $26.4M $5.2M $1.9M $19.3M
EBT. Incl. Unusual Items $507.8M $360.2M $310.3M -$17.9M -$70.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73.6M $40.1M -$100.9M $255K $17.4M
Net Income to Company $434.9M $317.7M $394.6M -$24.6M -$87.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $434.9M $317.7M $410.7M -$17.7M -$87.6M
 
Basic EPS (Cont. Ops) $0.95 $0.68 $0.92 -$0.04 -$0.20
Diluted EPS (Cont. Ops) $0.94 $0.67 $0.87 -$0.06 -$0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $680.7M $576M $392.5M $381M $495.2M
EBIT $532M $437.5M $254.5M $245.6M $368.8M
 
Revenue (Reported) $5.6B $6B $5.8B $5.4B $5.1B
Operating Income (Reported) $532M $437.5M $254.5M $245.6M $368.8M
Operating Income (Adjusted) $532M $437.5M $254.5M $245.6M $368.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $2.9B $2.9B $2.6B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.5B $1.3B $1.3B
Gross Profit $1.5B $1.3B $1.4B $1.3B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.2B $1.4B $1.1B
Other Inc / (Exp) -$87.2M -$20M -$12.2M -$34.4M --
Operating Expenses $1.1B $1.2B $1.2B $1.1B $837.3M
Operating Income $311.1M $130.8M $156.1M $175.2M $359.9M
 
Net Interest Expenses $22.6M $9.5M $2M $1.7M $12.6M
EBT. Incl. Unusual Items $202.7M $124.3M $147.7M -$132.2M $2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29M $27.9M $32.8M $3M $23.3M
Net Income to Company $172.7M $94.6M $114.7M -$135M -$21.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $172.7M $94.6M $114.7M -$135M -$21.4M
 
Basic EPS (Cont. Ops) $0.37 $0.21 $0.26 -$0.31 -$0.05
Diluted EPS (Cont. Ops) $0.37 $0.20 $0.25 -$0.31 -$0.05
Weighted Average Basic Share $929.6M $912.7M $888.4M $867.9M $855.5M
Weighted Average Diluted Share $935.4M $932.3M $908.2M $871.4M $855.5M
 
EBITDA $383.4M $198.8M $224.5M $240.9M $416.1M
EBIT $311.1M $130.8M $156.1M $175.2M $359.9M
 
Revenue (Reported) $2.9B $2.9B $2.9B $2.6B $2.5B
Operating Income (Reported) $311.1M $130.8M $156.1M $175.2M $359.9M
Operating Income (Adjusted) $311.1M $130.8M $156.1M $175.2M $359.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $1B $710.9M $876.9M $515.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $702.2M $758.6M $757.3M $675.8M
Inventory -- $824.5M $1.2B $958.5M $945.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $297M $293.3M $289.2M $206.1M
Total Current Assets -- $2.8B $2.9B $2.9B $2.3B
 
Property Plant And Equipment -- $1B $1.1B $1.1B $1B
Long-Term Investments -- -- $619K $2.8M $507K
Goodwill -- $491.5M $482M $478.3M $487.6M
Other Intangibles -- $10.6M $8.9M $7M $5.2M
Other Long-Term Assets -- $76M $67.1M $91.5M $163.3M
Total Assets -- $4.5B $4.8B $4.8B $4.3B
 
Accounts Payable -- $560.3M $648.5M $483.7M $429.9M
Accrued Expenses -- $318M $366.5M $179.3M $206.4M
Current Portion Of Long-Term Debt -- -- -- $80.9M --
Current Portion Of Capital Lease Obligations -- $134.8M $141M $139.3M $130.1M
Other Current Liabilities -- $125.8M $42.7M $52.6M $62.2M
Total Current Liabilities -- $1.3B $1.4B $1.2B $1.1B
 
Long-Term Debt -- $672.3M $1.4B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities -- $2.7B $2.9B $2.6B $2.4B
 
Common Stock -- $153K $147K $144K $141K
Other Common Equity Adj -- -$40.1M -$67.8M -$77.1M -$93.9M
Common Equity -- $1.7B $2B $2.2B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.7B $2B $2.2B $1.9B
 
Total Liabilities and Equity -- $4.5B $4.8B $4.8B $4.3B
Cash and Short Terms -- $1B $710.9M $876.9M $515.1M
Total Debt -- -- $1.4B $1.3B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.3B $868M $673.6M $549.8M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $735.8M $789.1M $805.2M $723M $688.5M
Inventory $837.7M $1.1B $1.1B $1.1B $1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $300.7M $356.2M $266.8M $210.1M --
Total Current Assets $3.1B $3.1B $2.9B $2.6B $2.9B
 
Property Plant And Equipment $1.1B $1.1B $1.1B $1.1B $978.1M
Long-Term Investments $4.4M $13.1M $8.8M $1.3M --
Goodwill $498.2M $468.3M $474.4M $495M --
Other Intangibles $11.5M $9.3M $8.1M $6.1M --
Other Long-Term Assets $78.8M $85.9M $58.3M $89.4M --
Total Assets $4.8B $4.8B $4.7B $4.5B $4.9B
 
Accounts Payable $532.9M $747.3M $542.3M $562.6M $470.3M
Accrued Expenses $388.3M $353.4M $312.5M $292.3M --
Current Portion Of Long-Term Debt -- -- $80.9M -- --
Current Portion Of Capital Lease Obligations $142.6M $132.2M $138.6M $135.7M --
Other Current Liabilities $116.5M $85.3M $59.3M $45.6M --
Total Current Liabilities $1.4B $1.5B $1.3B $1.2B $1.7B
 
Long-Term Debt $1.4B $1.4B $1.3B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $3B $2.7B $2.5B $3B
 
Common Stock $158K $150K $145K $143K $140K
Other Common Equity Adj -$37.9M -$18.2M -$67.1M -$91.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $1.8B $2.1B $2B $1.9B
 
Total Liabilities and Equity $4.8B $4.8B $4.7B $4.5B $4.9B
Cash and Short Terms $1.3B $868M $673.6M $549.8M $1B
Total Debt $1.4B $1.4B $1.3B $1.2B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $374.5M $232M -$201.3M
Depreciation & Amoritzation -- -- $135.5M $142.6M $135.8M
Stock-Based Compensation -- -- $36.8M $43M $53M
Change in Accounts Receivable -- -- -$60.9M -$3.9M $80M
Change in Inventories -- -- -$369M $216.5M $10.9M
Cash From Operations -- -- -$39.9M $354M -$61.4M
 
Capital Expenditures -- -- $158.1M $150.3M $168.7M
Cash Acquisitions -- -- -- -- $8.1M
Cash From Investing -- -- -$123.1M -$105.3M -$126.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$80.9M
Repurchase of Common Stock -- -- $125M $75M $90M
Other Financing Activities -- -- -$5.2M -$6.9M -$12.4M
Cash From Financing -- -- -$126.4M -$78.7M -$178.7M
 
Beginning Cash (CF) -- -- $710.9M $876.9M $515.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$294.6M $150.2M -$361.9M
Ending Cash (CF) -- -- $411M $1B $157.8M
 
Levered Free Cash Flow -- -- -$198M $203.6M -$230.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $113.4M $86.9M $104.7M $170.4M -$18.8M
Depreciation & Amoritzation $37.2M $33.7M $33.6M $32.7M $27.3M
Stock-Based Compensation $11M $8.3M $11.6M $12.5M $12.8M
Change in Accounts Receivable -$94.4M -$98.9M -$115.1M -$39.6M -$66.1M
Change in Inventories $41.8M -$132.6M $175.1M $18.6M $110.2M
Cash From Operations $107.6M -$90M $61.5M -$322.8M -$71.3M
 
Capital Expenditures $29.5M $58.1M $42.8M $45.8M $20.5M
Cash Acquisitions -- -- -- $9.8M $500K
Cash From Investing -$29.2M -$58.1M -$42.8M -$47.6M -$622.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$206.3M -- -- -- --
Repurchase of Common Stock -- $25M $50M -- $25M
Other Financing Activities $37.6M -$451K -$214K -$1.8M --
Cash From Financing -$166.9M -$24.4M -$49.3M $216K $174.6M
 
Beginning Cash (CF) $1.3B $868M $673.6M $549.8M $399.8M
Foreign Exchange Rate Adjustment -$7.1M -$22.5M -$16.6M $16.9M -$6.5M
Additions / Reductions -$95.5M -$195M -$47.2M -$353.3M -$525.4M
Ending Cash (CF) $1.2B $650.5M $609.8M $213.4M -$132.1M
 
Levered Free Cash Flow $78.1M -$148.1M $18.7M -$368.6M -$91.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $434.9M $317.7M $394.6M -$24.6M -$87.6M
Depreciation & Amoritzation $148.7M $138.5M $135.7M $135.3M $126.5M
Stock-Based Compensation $42.3M $41.6M $40.5M $48.1M $49.5M
Change in Accounts Receivable $73.4M -$15.8M -$21.9M $81M $33.3M
Change in Inventories $239.4M -$195.9M -$72.1M $43.6M $68.6M
Cash From Operations $672.4M $560.1M $18.1M $112.4M $80.2M
 
Capital Expenditures $78.3M $135.5M $139.6M $150.2M $133M
Cash Acquisitions $1.4M -- -- $9.8M -$1.2M
Cash From Investing $120.6M -$100.1M -$94.6M -$102M -$740.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$80.9M --
Repurchase of Common Stock -- $50M $125M $65M $75M
Other Financing Activities $85.7M -$14.5M -$6.7M -$14.4M --
Cash From Financing -$416.9M -$217M -$128.1M -$156.2M $517M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $391.9M $166.9M -$194.6M -$122.8M -$150.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $594.1M $424.6M -$121.5M -$37.8M -$52.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $172.7M $94.6M $114.7M -$135M -$21.4M
Depreciation & Amoritzation $72.3M $68M $68.3M $65.6M $56.2M
Stock-Based Compensation $22.6M $19.7M $23.4M $28.5M $25M
Change in Accounts Receivable -$29.6M -$90.3M -$51.3M $31.5M -$15.2M
Change in Inventories $15M -$266.8M $30M -$144.1M -$86.4M
Cash From Operations $360.5M -$2.5M $55.5M -$169.8M -$28.2M
 
Capital Expenditures $49.2M $93.9M $75.4M $91.5M $55.9M
Cash Acquisitions -- -- -- $9.8M $500K
Cash From Investing -$48.3M -$58.9M -$30.4M -$43.3M -$657.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$506.3M -- -- -$80.9M --
Repurchase of Common Stock -- $50M $50M $40M $25M
Other Financing Activities $90.4M -$803K -$2.3M -$9.8M --
Cash From Financing -$414M -$48.8M -$50.5M -$128M $567.7M
 
Beginning Cash (CF) $2.6B $1.9B $1.4B $1.5B $1.3B
Foreign Exchange Rate Adjustment $8.6M -$44M -$28.7M $14M $2.8M
Additions / Reductions -$93.3M -$154.1M -$54.1M -$327.1M -$115.3M
Ending Cash (CF) $2.5B $1.7B $1.3B $1.1B $1.2B
 
Levered Free Cash Flow $311.3M -$96.4M -$19.9M -$261.3M -$84.1M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock